Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $139k initial cash invested.
-10%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$3,392
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $4,552 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,392
Total Expenses
$4,552
Mortgage P&I
100%
$3,382
Property Taxes
8%
$286
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0